[BSTEAD] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[BSTEAD] BOUSTEAD HOLDINGS BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -29.47%
YoY- -45.29%
Quarter Report
Latest QR
Upcoming QR
BSTEAD's Result
BSTEAD's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,419,100 1,951,232 1,495,566 1,137,733 349,232 360,103 297,754 29.69%
PBT 125,500 208,696 288,509 28,964 52,603 75,114 59,272 13.30%
Tax -17,000 -28,375 -78,915 -9,158 -12,042 -40,821 -23,907 -5.51%
NP 108,500 180,321 209,594 19,806 40,561 34,293 35,365 20.52%
-
NP to SH 86,200 163,996 145,739 16,551 30,254 34,293 35,365 15.99%
-
Tax Rate 13.55% 13.60% 27.35% 31.62% 22.89% 54.35% 40.33% -
Total Cost 1,310,600 1,770,911 1,285,972 1,117,927 308,671 325,810 262,389 30.71%
-
Net Worth 2,832,756 2,812,647 1,794,418 1,774,601 1,565,468 1,809,748 1,364,482 12.93%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 52,072 48,271 41,869 29,875 29,315 28,817 - -
Div Payout % 60.41% 29.43% 28.73% 180.51% 96.90% 84.03% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 2,832,756 2,812,647 1,794,418 1,774,601 1,565,468 1,809,748 1,364,482 12.93%
NOSH 694,302 643,626 598,139 597,509 586,317 576,352 272,896 16.82%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.65% 9.24% 14.01% 1.74% 11.61% 9.52% 11.88% -
ROE 3.04% 5.83% 8.12% 0.93% 1.93% 1.89% 2.59% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 204.39 303.16 250.04 190.41 59.56 62.48 109.11 11.01%
EPS 12.41 25.48 24.36 2.77 5.16 5.95 8.64 6.21%
DPS 7.50 7.50 7.00 5.00 5.00 5.00 0.00 -
NAPS 4.08 4.37 3.00 2.97 2.67 3.14 5.00 -3.32%
Adjusted Per Share Value based on latest NOSH - 597,509
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 70.01 96.26 73.78 56.13 17.23 17.77 14.69 29.69%
EPS 4.25 8.09 7.19 0.82 1.49 1.69 1.74 16.03%
DPS 2.57 2.38 2.07 1.47 1.45 1.42 0.00 -
NAPS 1.3975 1.3876 0.8853 0.8755 0.7723 0.8928 0.6732 12.93%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.09 4.05 4.38 1.68 1.67 1.53 1.53 -
P/RPS 1.51 1.34 1.75 0.88 2.80 2.45 1.40 1.26%
P/EPS 24.89 15.89 17.98 60.65 32.36 25.71 11.81 13.21%
EY 4.02 6.29 5.56 1.65 3.09 3.89 8.47 -11.67%
DY 2.43 1.85 1.60 2.98 2.99 3.27 0.00 -
P/NAPS 0.76 0.93 1.46 0.57 0.63 0.49 0.31 16.10%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 19/11/08 26/11/07 23/11/06 29/11/05 29/11/04 03/12/03 -
Price 3.05 2.76 5.26 1.71 1.65 1.52 1.25 -
P/RPS 1.49 0.91 2.10 0.90 2.77 2.43 1.15 4.40%
P/EPS 24.57 10.83 21.59 61.73 31.98 25.55 9.65 16.83%
EY 4.07 9.23 4.63 1.62 3.13 3.91 10.37 -14.42%
DY 2.46 2.72 1.33 2.92 3.03 3.29 0.00 -
P/NAPS 0.75 0.63 1.75 0.58 0.62 0.48 0.25 20.07%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment